Universal Cables Ltd

Universal Cables Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Universal Cables Ltd

₹ 368 -1.32%
09 Jun 12:32 p.m.
unistar.co.in BSE: 504212 NSE : UNIVCABLES
About

Universal Cables Ltd is predominantly engaged in the business of manufacturing a large range of power cables from 1.1kV to 400kV & capacitors, Turnkey Projects
relating thereto and other types of wires and cables, conductors, etc. [1]

Key Points

Wide Range of products
Under the cable division, the co. has a very wide range of products including Low Voltage (LV), Medium Voltage (MV), and Extra High Voltage (EHV) Power Cables up to 500 kV grade and PVC and Rubber Insulated Power Cables up to 11 kV grade. This enables the company to cater to a wide range of customer requirements. [1]

Website BSE NSE
  • Market Cap ₹ 1,275 Cr.
  • Current Price ₹ 368
  • High / Low ₹ 430 / 123
  • Stock P/E 10.8
  • Book Value ₹ 431
  • Dividend Yield 0.39 %
  • ROCE 12.0 %
  • ROE 8.47 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Stock is trading at 0.86 times its book value
  • Debtor days have improved from 190 to 148 days.

Cons

  • Company has a low return on equity of 7.08% over last 3 years.
  • Earnings include an other income of Rs.86.0 Cr.
  • Dividend payout has been low at 6.97% of profits over last 3 years

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Cables Industry: Cables - Power

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023
372 205 284 370 422 278 451 490 594 514 514 591 583
332 192 268 340 390 249 436 460 546 470 468 548 531
Operating Profit 40 13 16 30 32 29 16 30 48 44 46 43 52
OPM % 11% 6% 5% 8% 8% 11% 3% 6% 8% 9% 9% 7% 9%
29 10 23 19 36 23 18 14 23 18 15 17 35
Interest 21 16 15 15 16 16 17 20 25 22 24 24 27
Depreciation 6 6 6 7 7 6 6 6 6 6 6 6 6
Profit before tax 42 1 17 27 45 29 10 18 41 35 32 31 54
Tax % 101% 64% 20% 27% 25% 26% 17% 24% 24% 23% 18% 21% 24%
Net Profit -0 0 13 20 33 22 8 14 31 27 26 24 41
EPS in Rs -0.14 0.08 3.89 5.76 9.64 6.29 2.39 3.94 8.97 7.72 7.47 7.04 11.83
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
817 1,180 1,415 1,568 1,280 1,813 2,202
742 1,073 1,240 1,402 1,189 1,690 2,017
Operating Profit 75 107 175 166 91 123 185
OPM % 9% 9% 12% 11% 7% 7% 8%
52 52 79 81 88 78 86
Interest 44 53 62 77 63 78 97
Depreciation 19 21 21 23 26 24 22
Profit before tax 65 84 170 147 90 99 152
Tax % -9% 2% 20% 39% 25% 24% 22%
Net Profit 70 83 136 90 67 75 118
EPS in Rs 20.32 23.84 39.16 25.96 19.38 21.60 34.05
Dividend Payout % 0% 6% 5% 8% 5% 7% 9%
Compounded Sales Growth
10 Years: %
5 Years: 13%
3 Years: 12%
TTM: 21%
Compounded Profit Growth
10 Years: %
5 Years: 8%
3 Years: 10%
TTM: 58%
Stock Price CAGR
10 Years: 31%
5 Years: 20%
3 Years: 49%
1 Year: 166%
Return on Equity
10 Years: %
5 Years: 9%
3 Years: 7%
Last Year: 8%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
35 35 35 35 35 35 35
Reserves 647 800 964 955 1,101 1,260 1,462
288 394 541 621 609 694 657
175 299 310 571 606 770 657
Total Liabilities 1,144 1,527 1,851 2,183 2,351 2,758 2,810
134 122 155 172 187 167 161
CWIP 0 17 2 17 0 2 11
Investments 518 634 740 847 1,025 1,190 1,359
492 756 954 1,146 1,138 1,400 1,280
Total Assets 1,144 1,527 1,851 2,183 2,351 2,758 2,810

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
70 -42 -59 38 90 -12 143
-13 -18 -27 -42 -16 -7 -15
-61 62 84 4 -72 16 -127
Net Cash Flow -3 2 -1 -0 2 -3 0

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 139 159 157 187 229 195 148
Inventory Days 89 71 101 89 101 79 61
Days Payable 95 114 96 106 124 118 63
Cash Conversion Cycle 133 116 162 169 206 155 146
Working Capital Days 134 125 163 163 215 171 149
ROCE % 12% 17% 14% 9% 9% 12%

Shareholding Pattern

Numbers in percentages

Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023
61.89 61.89 61.89 61.89 61.89 61.89 61.89 61.89 61.89 61.89 61.89 61.89
0.11 0.09 0.09 0.09 0.04 0.00 0.01 0.03 0.00 0.11 0.35 0.36
2.52 2.55 2.59 2.59 2.20 1.94 1.94 1.94 2.04 2.05 2.40 2.55
35.48 35.47 35.43 35.43 35.87 36.17 36.16 36.14 36.07 35.96 35.36 35.20

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Right Issue

Credit ratings